Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $358k initial cash invested.
-17.26%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$8,846
Rent
-$5,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,846
Total Expenses
$13,998
Mortgage P&I
91%
$8,023
Property Taxes
13%
$1,150
Home Insurance
7%
$578
HOA
0%
$0
Property Management
15%
$1,327
CapEx
4%
$354
Vacancy
0%
$0
Maintenance
4%
$354
Other
25%
$2,212